XML 41 R28.htm IDEA: XBRL DOCUMENT v3.26.3
Acquisitions (Tables)
9 Months Ended
Sep. 30, 2026
Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract]  
Schedule of Business Acquisitions Purchase Price Consideration
The aggregate purchase consideration for the AWM Acquisition consists of the following:
Cash consideration on the AWM Closing Date166,907 
AWM Earnout Consideration17,293 
Total$184,200 
The aggregate purchase consideration for the APA Acquisition consists of the following:
Cash consideration on the APA Closing Date$166,135 
APA Earnout Consideration19,256 
Total$185,391 
Schedule of Business Acquisitions, by Acquisition
The following table summarizes the preliminary estimates of fair values of the assets acquired and liabilities assumed as of the AWM Closing Date:
Preliminary Fair Value at Acquisition Date
Cash and cash equivalents$6,039 
Accounts receivable16,109 
Inventories2,687 
Prepaid expenses and other965 
Property, plant and equipment1,244 
Other intangible assets72,000 
Other assets201 
Total assets acquired$99,245 
Accounts payable3,029 
Deferred revenue2,563 
Other liabilities457 
Other long-term liabilities78 
Total liabilities assumed$6,127 
Preliminary fair value of identifiable net assets acquired93,118 
Preliminary allocation to goodwill$91,082 
The following table summarizes the fair values of the assets acquired and liabilities assumed, including measurement period adjustments as of September 30, 2026 (in thousands):
Preliminary Fair Value at Acquisition DateMeasurement Period AdjustmentsAdjusted Fair Value
Cash and cash equivalents$1,219 $— $1,219 
Accounts receivable
29,124 — 29,124 
Inventories25,136 — 25,136 
Prepaid expenses and other466 — 466 
Property, plant and equipment14,256 — 14,256 
Other intangible assets88,000 — 88,000 
Other assets27,244 1,837 29,081 
Total assets acquired$185,445 $1,837 $187,282 
Accounts payable12,540 — 12,540 
Deferred revenue22,329 — 22,329 
Other liabilities4,138 7,347 11,485 
Other long-term liabilities26,493 — 26,493 
Total liabilities assumed$65,500 $7,347 $72,847 
Fair value of net assets acquired
119,945 (5,510)114,435 
Allocation to goodwill
65,446 5,510 70,956 
Purchase consideration$185,391 $— $185,391 
Schedule of Purchase Price Allocation
The preliminary purchase price allocation includes $72.0 million of acquired identifiable intangible assets as follows:
Estimated Fair Value
(in USD)
Estimated Weighted Average Useful Life in Years
(in thousands, except useful lives)
Developed technology$18,000 5
Customer relationships37,000 5
Backlog8,000 1
Trade name9,000 10
Total$72,000 
The purchase price allocation includes $88.0 million of acquired identifiable intangible assets as follows:
Estimated Fair Value
(in USD)
Estimated Weighted Average Useful Life in Years
(in thousands, except useful lives)
Developed technology$22,000 5
Computer software and other
13,000 5
Customer relationships39,500 
5-9
Backlog3,500 1
Trade name10,000 10
Total$88,000 
Schedule of Business Acquisition, Pro Forma Information The unaudited pro forma financial information does not reflect any adjustments for anticipated expense savings resulting from the APA Acquisition and is not necessarily indicative of the operating results that would have actually occurred had the APA Acquisition been consummated on January 1, 2024. These results are prepared in accordance with U.S. GAAP (in thousands).
Three Months Ended September 30, 2025Nine Months Ended September 30, 2025
Revenue
$30,793 $97,814 
Net loss
(4,486)(6,197)
Pro forma adjustments (1)
$(6,620)$(19,860)
(1) Pro forma adjustments represent re-casting of incremental expenses, net of estimated taxes, resulting from the APA Acquisition, including APA Deferred Consideration expense, intangible asset amortization, and the impacts of lease re-measurements and increases to the fair value of inventories and property, plant and equipment.